Cloudflare, Inc. (NET) Simple Excess Return Model - Discounting Cash Flows
Cloudflare, Inc.
NET (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

See our GitHub Documentation

Interactive Assumptions

Results

Estimated Value 5.17 USD
Book value of equity invested 4.12 USD
Next year's estimated book value 3.19 USD
Present value of future excess returns 1.05 USD
Excess Return per share 0.083 USD
Cost of Equity (the discount rate) 12.19%
Average historical Return on Equity 14.91%
Average historical Payout Ratio
Payout Ratio used 71.56%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.24%

Historical and Forecasted Data

In USD

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 2.29 3.06 3.06 3.19 3.33 3.47 3.62
Ending Book Value 3.06 4.12 3.19 3.33 3.47 3.62 3.77
EPS -0.23 -0.236 0.457 0.476 0.496 0.518 0.539
Return on Equity -10.33% -7.81% 14.91% 14.91% 14.91% 14.91% 14.91%
Dividend per Share
0.327 0.341 0.355 0.37 0.386
Retained Earnings
0.13 0.135 0.141 0.147 0.153
Equity Cost per Share 0.279 0.374 0.374 0.389 0.406 0.423 0.441
Cost of Equity 12.19% 12.19% 12.19% 12.19% 12.19% 12.19% 12.19%
Excess Return -0.509 -0.61 0.083 0.087 0.091 0.094 0.098

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -113.9 -81.71 -78.8 -183.9 -193.4 -260.3 -119.4 -105.8 -87.16 -10.75 -17.33
Total Equity 671.6 1,426 1,046 763 624 815.8 816.9 725.8 -113.5 -59.83
Return on Equity 14.91% -7.81% -10.33% -29.48% -23.7% -31.86% -16.45% 93.24% 145.7%
Dividends Paid to Common Shareholders
Payout Ratio
Shares Outstanding 298.5 345.7 341.4 333.7 326.3 312.3 299.8 300.2 237.3 251.1 237.3
EPS -0.367 -0.236 -0.23 -0.55 -0.59 -0.83 -0.4 -0.35 -0.37 -0.043 -0.073
Dividend per Share
Book Value 2.05 4.12 3.06 2.29 1.91 2.61 2.73 2.42 -0.478 -0.238
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us